Valuation Reckitt Benckiser Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:16 2025-07-18 am EDT			5-day change	1st Jan Change
5,012.00 ^GBX	+0.60%		-0.08%	+3.70%

Jul. 18	Health Care Declines as Traders Hedge on Growth Views - Health Care Roundup	DJ
Jul. 18	Advent International, L.P. entered into an agreement to acquire 70% stake in Essential Home Business from Reckitt Benckiser Group plc for enterprise value of $4.8 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,583	45,305	41,183	38,697	33,184	34,035	-	-
Change	-	-2.74%	-9.1%	-6.04%	-14.25%	2.56%	-	-
Enterprise Value (EV) ¹	55,537	53,683	49,167	45,987	41,098	42,066	41,740	41,470
Change	-	-3.34%	-8.41%	-6.47%	-10.63%	2.35%	-0.77%	-0.65%
P/E ratio	39.3x	-1,409x	17.7x	23.7x	23.8x	17.7x	14.6x	12.9x
PBR	5.12x	6.12x	4.36x	4.6x	5.05x	5.03x	4.71x	4.52x
PEG	-	14x	-0x	-0.8x	-2.1x	0.4x	0.7x	1x
Capitalization / Revenue	3.33x	3.42x	2.85x	2.65x	2.34x	2.41x	2.33x	2.25x
EV / Revenue	3.97x	4.06x	3.4x	3.15x	2.9x	2.98x	2.86x	2.74x
EV / EBITDA	14.7x	16.3x	12.2x	12x	10.5x	10.7x	10.1x	9.59x
EV / EBIT	16.8x	18.7x	14.3x	13.6x	11.8x	12.1x	11.5x	10.8x
EV / FCF	18.2x	42.7x	24.2x	20.4x	18.4x	20.7x	17.5x	16.6x
FCF Yield	5.5%	2.34%	4.13%	4.91%	5.43%	4.83%	5.73%	6.04%
Dividend per Share ²	1.746	1.746	1.833	1.925	2.021	2.081	2.196	2.318
Rate of return	2.67%	2.75%	3.19%	3.55%	4.18%	4.15%	4.38%	4.62%
EPS ²	1.663	-0.045	3.247	2.287	2.032	2.831	3.436	3.885
Distribution rate	105%	-3,880%	56.5%	84.2%	99.5%	73.5%	63.9%	59.7%
Net sales ¹	13,993	13,234	14,453	14,607	14,169	14,121	14,584	15,124
EBITDA ¹	3,773	3,300	4,046	3,817	3,911	3,933	4,123	4,322
EBIT ¹	3,301	2,877	3,439	3,373	3,475	3,477	3,645	3,826
Net income ¹	1,137	-32	2,330	1,643	1,426	1,964	2,308	2,520
Net Debt ¹	8,954	8,378	7,984	7,290	7,914	8,032	7,706	7,435
Reference price ²	65.42	63.42	57.54	54.20	48.33	50.12	50.12	50.12
Nbr of stocks (in thousands)	712,054	714,366	715,728	713,972	686,622	679,061	-	-
Announcement Date	2/24/21	2/17/22	3/1/23	2/28/24	3/6/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RECKITT BENCKISER GROUP PLC	17.7x	2.98x	10.7x	4.15%	45.76B
CHURCH & DWIGHT CO., INC.	28.6x	4.06x	17.47x	1.23%	23.79B
THE CLOROX COMPANY	21.99x	2.58x	12.76x	3.85%	15.82B
REYNOLDS CONSUMER PRODUCTS INC.	14.02x	1.68x	9.28x	4.22%	4.57B
PT UNILEVER INDONESIA TBK	14.64x	1.67x	10.37x	5.77%	3.53B
WD-40 COMPANY	39.32x	4.85x	25.97x	-	2.95B
LION CORPORATION	16.35x	0.71x	5.8x	2.05%	2.7B
JYOTHY LABS LIMITED	33.07x	4.1x	23.5x	1.41%	1.46B
Average	23.21x	2.83x	14.48x	3.24%	12.57B
Weighted average by Cap.	21.50x	3.08x	13.05x	3.35%